CashFlowRE
Sign in Sign up
993 Marengo Rd
C Composite 59.25
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +19.6/30.0
  • ARV discount +9.2/15.0
  • Appreciation +7.0/10.0
  • DSCR +6.2/10.0
  • Schools +5.4/10.0
  • 1% rule +3.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$174,000

993 Marengo Rd · Bracey, VA 23950
3 bd · 2.0 ba · 1,040 sqft · SingleFamily public records · 68 Days on market
Built 2004 0.87 ac lot Est $181k · at est. ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

Key facts

  • Brand new roof
  • Remodeled kitchen
  • Updated living space

Tags

BRAND NEW ROOFREMODELED KITCHENUPDATED BATHROOM VANITIESUPDATED LIVING SPACEQUIET COUNTRY SETTING

Property features AI

Finance

  • Other: Ownership: Fee simple; Property condition: Good; Not in a federal flood zone; No tidal water on the lot; Pets allowed with no restrictions

Exterior

  • Parking: Gravel driveway
  • Utilities: Private well water; Private septic tank; Electric service 200+ amp available; Electric hot water; Internet options: DSL, Fiber Optic, Satellite; Municipal trash not available
  • Home design: Manufactured / modular double-wide; Single-story (1 level); Main entrance faces south; Entry level: 1
  • Construction: Estimated major remodel in 2026; Composite roof; Block and pillar/post/pier foundation; Storm windows; Structure type: Manufactured; Double-wide dimensions approximately 26 ft by 40 ft
  • Exterior features: Play area; Level entry to main floor; Rural location; Outside city limits

Interior

  • Kitchen: Electric oven/range; Refrigerator
  • Bedrooms: Three bedrooms on the main level (one is an entry-level bedroom)
  • Flooring: Luxury vinyl plank
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Heat pump(s); Central air conditioning; Electric heating and cooling
  • Interior features: Open floor plan; Combination kitchen and dining area; Ceiling fans; Family room located off the kitchen; Drywall walls and ceilings; Not furnished
  • Laundry & utility: Washer/dryer hookups only

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $174k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $154k (11.6% below list).
  • Recommended offer: $154k (11.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 2.5% in Bracey — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 61/100 on livability (#421 in VA) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A; Watch: schools F, amenities F, commute F.
  • Mecklenburg County Public School District (rural): math 57% / reading 72% proficiency, ranked #49 of 131 in VA (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 15 active listings in the ZIP; 153 units permitted in Mecklenburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (3.9% local appreciation)).
  • Mecklenburg County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.9% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $16k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,895 (11.6% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.88%
Cap rate
7.68%
Cash-on-cash
4.95%
DSCR
1.22
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$180,960
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
993 Marengo Rd 0.00mi 3/2.0 1,040 (0%) 0mo $180,500 $174 100

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.92% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.5%
Equity multiple
1.87×
Total profit
$42,301
Equity at exit
$87,427
10-year hold
IRR
15.6%
Equity multiple
3.51×
Total profit
$122,291
Equity at exit
$142,365

Cash invested: $48,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
55 Moderately Landlord-Leaning
State Virginia
55 Moderately Landlord-Leaning · D+2
County
— inherits STATE
City
— inherits STATE
VRLTA gives some tenant protections; Northern Virginia courts slower; rural VA landlord-leaning.

ZIP-level market 23950

Home prices YoY
1.8%
Active inventory
15
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,539 medium interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$30 /mo · $359/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$201

Break-even live

Break-even rent $1,285
Max offer price $174,000
Occupancy floor 82%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$43,500
Closing costs
$5,220
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 9 events

  1. 2026-04-28
    status Pending 901-char remark
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  2. 2026-04-28
    status Pending 901-char remark
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  3. 2026-04-28
    status Pending
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  4. 2026-03-19
    price $174,000
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  5. 2026-03-19
    price $174,000 901-char remark
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  6. 2026-03-19
    price $174,000 901-char remark
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  7. 2026-02-19
    listed $190,000 Active 901-char remark
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  8. 2026-02-19
    listed $190,000 Active
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

  9. 2026-02-18
    listed $190,000 Active 901-char remark
    Show marketing remark (901 chars)

    Move-in ready 3 bedroom, 2 bathroom home offering 1,040 sq ft of updated living space in the peaceful countryside of La Crosse, VA. This beautifully updated home features a brand-new roof, new flooring throughout, a remodeled kitchen, and updated bathroom vanities—making it a perfect turnkey opportunity for first-time homebuyers, downsizers, or investors. Enjoy low-maintenance living with modern upgrades already completed, all while experiencing the privacy and charm of rural Southside Virginia. The functional floor plan offers comfortable living spaces, ideal for everyday living or rental potential. Conveniently located near town amenities while still providing a quiet country setting, this updated property combines affordability, comfort, and value. Buyers will need to be pre-qualified or have proof of funds. Call your Realtor Representative for any questions, showings and to buy.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast VA · Resets to sale price

Current annual tax
$359 · $30/mo
Projected year-2 tax
$1,427 · $119/mo
Expected delta
+$1,068/yr (+$89/mo · 297.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,467
− Mortgage interest
−$9,747
− Property taxes
−$359
− Insurance
−$870
− Repairs & maintenance
−$1,477
− Management
−$1,477
− Depreciation
−$5,062
Taxable loss
−$525
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$126
After-tax cash flow
$2,537/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mecklenburg County Public School District
NCES district ID
5102460
Math proficiency
57% ▼ -29.00%
Reading proficiency
72% ▼ -7.00%
Median HH income
$37,491
Composite
53.55/100
National rank
#1446
State rank
#49 of 131 in VA

Livability — Bracey

Score
61/100
State rank
#421
US rank
#18014

Category grades

Amenities F Commute F Cost of living B- Crime A+ Employment C+ Housing A Health & safety D- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
2,096
Population (ZIP)
3,732

Population outlook (Mecklenburg County) Hauer SSP2

Today (2025)
28,332 people
By 2030
26,742 · -5.6%
By 2040
23,502 · -17.0%
By 2050
20,851 · -26.4%
By 2075
17,525 · -38.1%
By 2100
14,524 · -48.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 2% Romanian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Mecklenburg

2024 margin
Strong R (+20.8) · D 39.4% · R 60.2%
2008→2024 swing
-16.2pp toward R · 2008: -4.6pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+15.2 2016: R+11.3 2012: R+7.2 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.92%
Current HPI
220.1067
Rent YoY
Metro
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

-8.4% since first listed
9 events — show timeline
  • 2026-04-28 Pending SCAR
  • 2026-04-28 Pending RVLG
  • 2026-04-28 Pending BRIGHT MLS
  • 2026-03-19 Price Changed $174,000 BRIGHT MLS
  • 2026-03-19 Price Changed $174,000 SCAR
  • 2026-03-19 Price Changed $174,000 RVLG
  • 2026-02-19 Listed $190,000 BRIGHT MLS
  • 2026-02-19 Listed $190,000 SCAR
  • 2026-02-18 Listed $190,000 RVLG

Property tax history

+4.3%/yr

Latest (2025): $359 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…